In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Revenue from Operations | 16.4 | 22.0 | 19.7 | 24.7 | |
| Other Income | 8.0 | 3.2 | 3.0 | 6.8 | |
| Total Income | 24.4 | 25.2 | 22.7 | 31.5 | |
| Expenses | |||||
| + Cost of Materials Consumed | 0.2 | 0.0 | 0.0 | 0.0 | |
| + Purchases of Stock-in-Trade | 10.1 | 11.2 | 11.3 | 14.3 | |
| + Changes in Inventories | -0.3 | 0.6 | 0.3 | 0.3 | |
| + Employee Benefit Expense | 5.0 | 5.0 | 5.4 | 6.8 | |
| + Finance Costs | 0.1 | 0.1 | 0.0 | 0.1 | |
| + Depreciation & Amortisation | 0.6 | 0.5 | 0.5 | 0.6 | |
| + Other Expenses | 8.4 | 13.2 | 10.1 | 12.1 | |
| Total Expenses | 24.0 | 30.4 | 27.6 | 34.1 | |
| EBITDA | -7.0 | -7.9 | -7.3 | -8.7 | |
| EBIT | -7.6 | -8.4 | -7.8 | -9.3 | |
| Profit | |||||
| PBT before Exceptional Items | 0.3 | -5.3 | -4.9 | -2.6 | |
| Pretax Income | 0.3 | -5.3 | -4.9 | -2.6 | |
| + Current Tax | -0.1 | 0.0 | 0.0 | 0.0 | |
| + Deferred Tax | -0.2 | -0.2 | -0.1 | -0.1 | |
| Tax Expense | -0.3 | -0.2 | -0.1 | -0.1 | |
| Net Income | 0.7 | -5.1 | -4.8 | -2.4 | |
| + Net Income — Continuing Ops | 0.7 | -5.1 | -4.8 | -2.4 | |
| + Other Comprehensive Income | -0.1 | -0.0 | 0.2 | 0.2 | |
| Total Comprehensive Income | 0.5 | -5.2 | -4.5 | -2.2 | |
| Per Share | |||||
| Basic EPS | 0.39 | -3.04 | -2.83 | -1.44 | |
| Diluted EPS | 0.39 | -3.04 | -2.83 | -1.44 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | -0.0 | 0.2 | — | |
| + Items NOT to be Reclassified to P&L | -0.1 | -0.0 | 0.2 | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 0.39 | -3.04 | -2.83 | -1.44 | |
| Diluted EPS — Continuing Operations | 0.39 | -3.04 | -2.83 | -1.44 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 6.5 | 10.2 | 8.1 | 10.1 | |
| Gross Margin % | 39.51 | 46.53 | 41.31 | 40.97 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 0.3 | -5.3 | -4.9 | -2.6 | |
| Net Income Adj (tax-effected) | 0.7 | -5.1 | -4.8 | -2.4 | |
| EPS Adj | 0.39 | -3.04 | -2.83 | -1.44 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 16.8 | 16.8 | 16.8 | 16.8 | |